OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

PAGES
Reference and Administrative Details ofthe Charity, - ———————————3
itsTrustees and Advisers
Trustees' Report- --- - -—————4-19
Independent
Auditor's
Report-
—————————-- -—-————————————20-22
Statement ofFinancial Activities- ——-23
Balance Sheet-
————————————————————————————————————————————24
Statement ofCash Flows- ——-——-25-26
Notes tothe Financial Statements- ———--———————————————————--————27-43
Trustees Ian Mintram
(Chair)
Ian Mintram
(Chair)
Richenda
Kullar
(Company Secretary)
Duncan Anderson
Timothy Cooper
Matthew
Hodson (resigned July 2021)
Moira James
BillJones
Jane Lodge
Alwen Lyons
Martin Quinn
David Standing
Company Registered number 2708334
Charity Registered number 1027832
Registered office Worthing Town Hall
Chapel Road
Worthing
West Sussex BN111HA
Company Secretary Richenda
Kullar
Chief Executive Officer John Holmstrom
Independent Auditors Sheen Stickland
Chartered
Accountants
7East Pallant
Chichester
West Sussex
PO191TR
Bankers HSBC
Goring Road
Worthing
West Sussex
BN124AW

Average
length of rough sleeping of new
clients (in weeks)
16.8 5.8 6.6 14o
Number ofpeople rough sleeping at end
ofQ4
23 16 42 162%
Number of new clients taking
up high
support residencies
with Turning Tides
104 118 125 +6%
Average
length ofstay in high support
projects (in weeks)
39.5 29.3 26 11%
Total high support
move ons
105 107 133 +24%
%planned
high support
departures
55% 66% 62% -4%
Safeguarding
alerts
29 22 20 -9
Accommodation:
Total high and medium
support
units of
accommodation
77 97 102 +
Total low support
units of accommodation
105 108 110 2%
%Occupancy
high and medium
support
accommodation 94% 94.8% 94.4% -0.4%
%Occupancy
low support
accommodation 87.5% 89.4% 82.5% -69%
HR:
Voluntary
staff turnover
(restated)
18.3% 14.9% 29.8% +14.9%
Staff sickness total average %working
days lost
3.4% 3.2% 6.4/o +3.2%
No oftraining
sessions provided
20 101 103 2%
Health and Safety &Maintenance
Data not
Health and Safety compliance available 97% 99% +2%
%Targeted response time achieved of
emergency
maintenance
tasks (days)—
target of 1day
Data not
available
Data not
available
100o/ NA
%Targeted response time achieved of
urgent
maintenance
tasks (days) —target
of7 days
Data not
available
Data not
available
88% NA

Risk Risk Action Plan
Failure to maintain
consistent
staffing levels
HR Strategy - various actions such as salary review,
ofgood quality due to inability to attract learning
and development,
employee
brand
and retain
high quality staffing.
development,
new recruitment
initiatives,
staff
development,
progression
and
well-being
activities
Inability to end local homelessness
and
Finding shared purpose,
generating
social
deliver mission due to increase
in
movement
to end local homelessness
in wider
homelessness
following
long term impact of
system and make good progress against our
the pandemic
and austerity
measures.
ambitions.
Pandemic/austerity
results
in sudden
Gain intelligence
and influence
wider
system and
change in commissioning
ordrop in housing
new developments.
Drive efficiency.
Ensure
benefit levels which renders services Charity can adapt quickly to changed
unviable. circumstances
and new opportunities.
Increase
investment
in Business Development
capacity.
Increased homelessness Increased homelessness if Lyndhurst if Lyndhurst Road Invest in property
development
capacity
not re-provisioned and sufficient move on Pursue application
to register as Housing
housing procured. Association.
Ensure strong business
plan can
support housing development.
Increase
in homelessness
due to lack of Identify move on needs and in particular clients
vacancies resulting from slow throughput who are ready to move but restricted
by lack of
within
residential
services. housing opportunities.
Implementation
ofPIE/co-
production
leading to higher and sooner
planned
moves. Increase move on options.

Reconciliation 2021 2022
fk fk
Management
accounts surplus:
267 77
Non cash grant funding transferred with the acquisition of2 client 618
properties
(Move-on Housing)
Pandemic specific funding 321
West Hill, Ravenscourt
Trust
and other smaller fund movements nil (115)
Net statutorysurplus/(deficit) before transfers 1,206 (38)

2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Notes f f f f
INCOME AND ENDOWMENTS FROIVI
Donations
and legacies
3 694,858 2,000 696,858 558,879
Charitable
activities
5
Byron, Manor and Lyndhurst 1,496,779 1,496,779 1,448,256
Recovery Services 728,916 728,916 688,582
Move on Housing 1,286,537 1,286,537 1,728,537
Homelessness
Services
1,070,674 205,334 1,276,008 1,219,925
Central 8,786 900 9,686 58,489
Fundraising 136,505 136,505 346,681
Investment
income
1,565 1,565 906
Total 5,424,620 208,234 5,632,854 6,050,255
EXPENDITURE ON
Charitable
activities
Byron, Manor and Lyndhurst 1,210,170 1,210,170 1,189,116
Recovery Services 616,598 27,423 644,021 568,688
Move on Housing 1,293,863 1,293,863 1,000,228
Homelessness
Services
1,035,360 207,334 1,242,694 1,126,527
Central 776,276 776,276 517,559
Fundraising
and Volunteering
503,823 503,823 442,452
Total 5,436,090 234,757 5,670,847 4,844,570
NET INCOME/(EXPENDITURE) (11,470) (26,523) (37,993) 1,205,685
Transfers between
funds
18 168,800 (168,800)
Net movement
in funds
157,330 (195,323) (37,993) 1,205,685
RECONCILIATION
OF FUNDS
Total funds brought forward 5,269,440 1,607,842 6,877,282 5,671,597
TOTAL FUNDS CARRIED FORWARD 5,426,770 1,412,519 6,839,289 6,877,282

2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Notes f f f f
FIXEDASSETS
Tangible assets 11 4,028,510 1,150,000 5,178,510 5,512,617
CURRENT ASSETS
Debtors 12 426,358 426,358 201,395
Investments 13 128 128 128
Cash at bank and in hand 1,612,662 262,519 1,875,181 1,510,520
2,039,148 262,519 2,301,667 1,712,043
CREDITORS
Amounts
falling due within one year
14 (570,235) (570,235) (253,442)
NET CURRENT ASSETS 1,468,913 262,519 1,731,432 1,458,601
TOTAL ASSETS LESSCURRENT LIABILITIES
5,497,423 1,412,519 6,909,942 6,971,218
CREDITORS
Amounts
falling due after more than one
15 (70,653) (70,653) (93,936)
year
NET ASSETS 5,426,770 1,412,519 6,839,289 6,877,282
FUNDS 18
Unrestricted
funds
5,426,770 5,269,440
Restricted funds 1,412,519 1,607,842
TOTAL FUNDS 6,839,289 6,877,282

2022 2021
Notes f E
Cash flows from operating activities
Cash generated
from operations
176,344 851,359
Interest
paid
(135)
Net cash provided
by operating
activities
176,209 851,359
Cash flows from investing activities
Purchase oftangible fixed assets (329,071)
Reclassification
of lease premium
210,000
Interest received 1,565 906
Net cash provided
by/(used
in) investing activities 211,565 (328,165)
Cash flows from financing activities
Loan repayments
in year
(23,113) (22,943)
Net cash (used in)/provided by financing activities (23,113) (22,943)
Change
in cash and cash equivalents
in
the reporting
period
364,661 500,251
Cash and cash equivalents at the
beginning ofthe reporting period 1,510,520 1,010,269
Cash and cash equivalents at the end
ofthe reporting
period
1,875,181 1,510,520

RECONCILIATION OF NET (EXPENDITURE)/INCOME OF NET (EXPENDITURE)/INCOME OF NET (EXPENDITURE)/INCOME OF NET (EXPENDITURE)/INCOME TO NET CASH FLOW FROM OPERATING FROM OPERATING
ACTIVITIES
2022 2021
f f
Net (expenditure)/income for the reporting period (as per the
Statement ofFinancial Activities) (37,993) 1,205,685
Adjustments
for:
Depreciation
charges
124,107 193,298
Interest received (1,565) (906)
Interest
paid
135
Impairment
ofproperties
57,074
(Increase)/decrease in debtors (224,963) 72,754
Increase/(decrease) in creditors 316,623 (1,546)
Donation
in kind
(675,000)
Net cash provided by operations 176,344 851,359
2. ANALYSIS OF CHANGES IN NET FUNDS
At 1.4.21 Cash flow At 31.3.22
f f f
Net cash
Cash at bank and in hand 1,510,520 364,661 1,875,181
1,510,520 364,661 1,875,181
Liquid resources
Deposits included in cash
Current asset investments 128 128
128 128
Debt
Debts falling due within 1year (22,943) (170) (23,113)
Debts falling due after 1year (93,936) 23,283 (70,653)
(116,879) 23,113 (93,766)
Total 1,393,769 387,774 1,781,543

3. DONATIONS DONATIONS AND LEGACIES AND LEGACIES
2022 2021
f f
Donations 608,154 382,316
Legacies 63,736 10,036
Grants 24,968 166,527
696,858 558,879
Grants received, included in the above, are as follows:
2022 2021
f f
Government grants 24,968 166,527
4. INVESTMENT INCOME
2022 2021
f f
Deposit account interest 1,565 906
5. INCOME FROM CHARITABLE ACTIVITIES
Byron,
Manor and Recovery Move on Homelessness
Lyndhurst
f
Services
f
Housing
f
Services
f
Housing Benefit 1,110,333 426,817 1,088,379
Housing Support Services 223,632 263,233 85 8,742
Service Charge 47,104 35,562 113,567 10
Grants 114,126 3,304 80,965 1,153,777
Fundraising Events
Charitable Trusts 1,584 3,541 113,479
1,496,779 728,916 1,286,537 1,276,008
2022 2021
Total Total
Central Fundraising activities activities
f f f f
Housing Benefit 2,625,529 3,125,051
Housing Support Services 495,692 498,510
Service Charge 196,243 224,264
Grants 8,786 4,465 1,365,423 1,355,242
Fundraising Events 131,040 131,040 177,179
Charitable Trusts 900 1,000 120,504 110,224
9,686 136,505 4,934,431 5,490,470
6. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see 2022 2021
Costs note 7) Totals Totals
f f f f
Byron, Manor and Lyndhurst 1,134,073 76,097 1,210,170 1,189,116
Recovery Services 600,014 44,007 644,021 568,688
Move on Housing 1,246,899 46,964 1,293,863 1,000,228
Homelessness Services 1,152,360 90,334 1,242,694 1,126,527
Central 752,469 23,807 776,276 517,559
Fundraising
and Volunteering
466,841 36,982 503,823 442,452
5,352,656 318,191 5,670,847 4,844,570
7. SUPPORT COSTS
Governance 2022 2021
Management
f
totals
f
costs
f
Totals
f
Byron, Manor and Lyndhurst 63,322 12,775 76,097 61,305
Recovery Services 31,643 12,364 44,007 41,383
Move on Housing 34,150 12,814 46,964
Homelessness Services 75,188 15,146 90,334 30,652
Central 21,122 2,685 23,807 926
Fundraising
and Volunteering
23,643 13,339 36,982 18,996
249,068 69,123 318,191 153,262
2022 2021
f f
Depreciation —owned assets 124,107 193,298

STAFF COSTS
2022 2021
f
Wages and salaries 3,279,117 2,862,872
Social security costs 279,301 231,960
Other pension costs 73,258 62,988
3,631,676 3,157,820
2022 2021
155 134
The num
f60,000
ber
of employees
whose employee
b
was:
enefits
(excluding
employer
pension
co
sts) exceed
2022 2021
E60,001 - E70,000 1 1

TANGIBLE FIXEDASSETS - continued
Freehold Lease
property Land Premium
f f f
COST
At 1st April 2021 5,318,347 977,124 210,000
Disposals (210,000)
At 31st March 2022 5,318,347 977,124
DEPRECIATION
At 1st April 2021 1,063,500
Charge for year 102,171
At 31st March 2022 1,165,671
NET BOOK VALUE
At 31st March 2022 4,152,676 977,124
At 31st March 2021 4,254,847 877,124 210,000
Improvements
to Motor
property vehicles Totals
E E f
COST
At 1st April 2021 256,703 98,413 6,860,587
Disposals (210,000)
At 31st March 2022 256,703 98,413 6,650,587
DEPRECIATION
At 1st April 2021 256,703 27,767 1,347,970
Charge for year 21,936 124,107
At 31st March 2022 256,703 49,703 1,472,077
NET BOOK VALUE
At 31st March 2022 48,710 5,178,510
At 31st March 2021 70,646 5,512,617

DEBTORS
2022 2021
f f
Amounts
falling due within one year:
Trade debtors 150,635 122,404
Other debtors 7,750 2,500
Prepayments and accrued income 68,473 76,491
226,858 201,395
Amounts
falling due after more than one year:
Other debtors 199,500
Aggregate
amounts
426,358 201,395

2022 2021
f f
Listed investments 128 128
The market value of listed investments at 31March 2022 was f128(2021:E128).
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
f E
Bank loans and overdrafts (see note 16) 23 113 22,943
Trade creditors 101,644 99,441
Social security and other taxes 70,315
Other creditors 14,550 12,000
Accruals and deferred income 360,613 119,058
570,235 253,442

CRED ITOR S: AM OUN TS
FALLING DUE AFTER MORE
THAN ONE YEAR
2022 2021
E f
Bank loans (see note 16) 70,653 93,936

An analysis ofthe maturity ofloans is given below:
2022 2021
f f
Amounts
falling due within
one year on demand:
Bank loans 23 113 22,943
Amounts
falling due between two and five years:
Bank loans - 2-5 years 70,653 91,770
Amounts
falling due in more than five years:
Repayable by instalments:
Bank loans more 5yr by instal 2,166

2022 2021
f f
Within one year 106,998 79,071
Between one and five years 63,917 122,461
170,915 201,532

Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.22
f f f f
Unrestricted
funds
General fund 4,924,880 83,504 354,800 5,363,184
Designated
funds - West Hill, East
Grinstead 147,873 (91,733) 56,140
Designated
fund -
PRSand
Personalisation
Budget
10,687 (3,241) 7,446
Other general funds 186,000 (186,000)
5,269,440 (11,470) 168,800 5,426,770
Restricted funds
WSCC PHE Capital Funding Scheme 1,155,000 1,155,000
YMCA 120,000 (120,000)
Albert Hunt Trust 5,000 (5,000)
Worthing
Borough
Council 48,000 (48,000)
Adur Furniture
Network
154,387 154,387
Dr Chesters
Charity
800 900 (800) 900
Ravenscourt 124,655 (22,423) 102,232
1,607,842 (26,523) (168,800) 1,412,519
TOTAL FUNDS 6,877,282 I37,993) 6,839,289

Incoming Resources Movement
resources expended in funds
f f f
Unrestricted funds
General fund 5,424,620 (5,341,116) 83,504
Designated funds - West Hill, East
Grinstead (91,733) (91,733)
Designated fund - PRS and
Personalisation Budget (3,241) (3,241)
5,424,620 (5,436,090) (11,470)
Restricted funds
Albert Hunt Trust (5,000) (5,000)
The Big Lottery funding 205,334 (205,334)
Dr Chesters Charity 900 900
Ravenscourt (22,423) (22,423)
Bus Fund 2,000 (2,000)
208,234 (234,757) (26,523)
TOTAL FUNDS 5,632,854 (5,670,847) (37,993)

Net Transfers
movement between At
At 1.4.20 in funds funds 31.3.21
f f f f
Unrestricted
funds
General
fund
4,348,388 539,292 37,200 4,924,880
Designated
funds
-West Hill, East
Grinstead 185,073 (37,200) 147,873
Designated
fund
—PRSand
Personalisation
Budget
11,387 (700) 10,687
Other general funds 186,000 186,000
4,730,848 538,592 5,269,440
Restricted funds
WSCC PHE Capital Funding Scheme 480,000 675,000 1,155,000
YMCA 120,000 120,000
Albert Hunt Trust 5,000 5,000
Worthlng
Borough
Council 48,000 48,000
Adur Furniture
Network
154,387 154,387
Dr Chesters Charity 800 800
Ravenscourt 136,157 (11,502) 124,655
Compass
bus grant
750 (750)
Pier Window 655 (655)
940,749 667,093 1,607,842
TOTAL FUNDS 5,671,597 1,205,685 6,877,282

Incoming Resources Movement
resources expended in funds
f f f
Unrestricted
funds
General fund 5,007,897 (4,468,605) 539,292
Designated
fund
- PRS and
Personalisation Budget (700) (700)
5,007,897 (4,469,305) 538,592
Restricted funds
WSCC PHE Capital Funding Scheme 675,000 675,000
MEAM 66,788 (66,788)
Albert Hunt Trust 5,000 5,000
The Big Lottery funding 294,770 (294,770)
Dr Chesters Charity 800 (800)
Ravenscourt (11,502) (11,502)
Compass bus grant (750) (750)
Pier Window (655) (655)
1,042,358 (375,265) 667,093
TOTAL FUNDS 6,050,255 (4,844,570) 1,205,685

Net Transfers
movement between At
At 1.4.20 in funds funds 31.3.22
f f f f
Unrestricted
funds
General fund 4,348,388 622,796 392,000 5,363,184
Designated
funds - West Hill, East
Grinstead 185,073 (91,733) (37,200) 56,140
Designated
fund
- PRSand
Personalisation Budget 11,387 (3,941) 7,446
Other general funds 186,000 (186,000)
4,730,848 527,122 168,800 5,426,770
Restricted funds
WSCC PHE Capital
Funding Scheme
480,000 675,000 1,155,000
YMCA 120,000 (120,000)
Worthing
Borough Council
48,000 (48,000)
Adur Furniture Network 154,387 154,387
Dr Chesters Charity 800 900 (800) 900
Ravenscourt 136,157 (33,925) 102,232
Compass
bus grant
750 (750)
Pier Window 655 (655)
940,749 640,570 (168,800) 1,412,519
TOTAL FUNDS 5,671,597 1,167,692 6,839,289

MOVEMENT
IN FUNDS - c
MOVEMENT
IN FUNDS - c
ontinued
A current year 12months and prior year 12 months combined net movement in funds:
Incoming Resources Movement
resources expended in funds
f f f
Unrestricted
funds
General fund 10,432,517 (9,809,721) 622,796
Designated
funds-
West Hill, East
6rinstead (91,733) (91,733)
Designated
fund -
PRS and
Personalisation
Budget
(3,941) (3,941)
10,432,517 (9,905,395) 527,122
Restricted funds
WSCC PHE Capital Funding Scheme 675,000 675,000
MEAM 66,788 (66,788)
Albert Hunt Trust 5,000 (5,000)
The Big Lottery funding 500,104 (500,104)
Dr Chesters Charity 1,700 (800) 900
Ravenscourt (33,925) (33,925)
Bus Fund 2,000 (2,000)
Compass
bus grant
(750) (750)
Pier Window (655) (655)
1,250,592 (610,022) 640,570
TOTAL FUNDS 11,683,109 (10,515,417) 1,167,692
Designated
Funds
West Hill
Following the acquisition
ofthe Richard
Housing Association the charity has decided to designate
the
value of cash held and the investments at the date oftransfer, together with an amount equal to the
Social Housing
Grant, for the use in relation to West Hill, East Grinstead.